The WACC of Henderson Opportunities Trust PLC (HOT.L) is 11.3%.
| Range | Selected | |
| Cost of equity | 10.40% - 12.80% | 11.60% |
| Tax rate | -% - 0.10% | 0.05% |
| Cost of debt | 4.00% - 12.50% | 8.25% |
| WACC | 9.8% - 12.8% | 11.3% |
| Category | Low | High |
| Long-term bond rate | 4.0% | 4.5% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 1.08 | 1.12 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 12.80% |
| Tax rate | -% | 0.10% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.00% | 12.50% |
| After-tax WACC | 9.8% | 12.8% |
| Selected WACC | 11.3% | |